Hollow marker is the consensus estimate; filled is the reported figure, colored by beat or miss.
Outlined bar is the consensus estimate; solid is reported.
Periods without a consensus estimate or a reported figure show a dash.
| Period | EPS estimate | EPS actual | EPS surprise % | Revenue estimate | Revenue actual | Revenue surprise % |
|---|---|---|---|---|---|---|
| Q1 26 | $5.47 | $5.6 | +2.4% | — | $4.9B | — |
| Q4 25 | $4.9 | $5.23 | +6.7% | — | $4.9B | — |
| Q3 25 | $4.49 | $5.2 | +15.8% | — | $4.6B | — |
| Q2 25 | $4.21 | $4.51 | +7.1% | — | $3.8B | — |
| Q1 25 | $4.64 | $5.15 | +11.0% | — | $3.7B | — |
| Q4 24 | $3.96 | $4.25 | +7.3% | — | $3.5B | — |
| Q3 24 | $3.71 | $4.16 | +12.1% | — | $3.1B | — |
| Q2 24 | $3.73 | $3.88 | +4.0% | — | $2.9B | — |
| Q1 24 | $3.82 | $4.21 | +10.2% | — | $2.8B | — |
| Q4 23 | $3.39 | $3.51 | +3.5% | — | $2.6B | — |
| Q3 23 | $3.57 | $3.74 | +4.8% | — | $2.5B | — |
| Q2 23 | $3.88 | $3.94 | +1.5% | — | $2.5B | — |
| Q1 23 | $4.33 | $4.49 | +3.7% | — | $2.4B | — |
| Q4 22 | $4 | $4.21 | +5.2% | — | $2.3B | — |
| Q3 22 | $2.83 | $3.13 | +10.6% | — | $2.2B | — |
| Q2 22 | $1.97 | $2.24 | +13.7% | — | $2B | — |
Reported per-share earnings by fiscal year; the line turns dotted where reported figures end and the analyst consensus begins, with the shaded band marking the low–high range.
Reported revenue by fiscal year; the line turns dotted where reported figures end and the analyst consensus begins, with the shaded band marking the low–high range.
Periods without a consensus estimate or a reported figure show a dash.
| Period | EPS estimate | EPS actual | EPS surprise % | Revenue estimate | Revenue actual | Revenue surprise % |
|---|---|---|---|---|---|---|
| FY25 | — | $11 | — | — | $17B | — |
| FY24 | — | $14.2 | — | — | $12.4B | — |
| FY23 | — | $13.9 | — | — | $10.1B | — |
| FY22 | — | $10.6 | — | — | $8.6B |
Reported revenue per period; the line is the change from the same period a year earlier, on its own left axis.
| Period | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $4B | $4.3B | $5.2B | $5.6B | $5.9B | $7.7B | $8.6B | $10.1B | $12.4B | $17B |
| YoY change | -5.28% | +5.73% | +21.2% | +8.41% | +4.39% | +31.5% | +11.4% | +16.9% | +23.2% | +37.2% |
Reported revenue per period; the line is the change from the same period a year earlier, on its own left axis.
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4B | 4.3B | 5.2B | 5.6B | 5.9B | 7.7B | 8.6B | 10.1B | 12.4B | 17B |
| Cost of revenue | 3.1B | 3.2B | 3.7B | 4B | 4.4B | 6B | 6.2B | 7B | 9B | 13B |
| Gross profit | 957.7M | 1.1B | 1.4B | 1.6B | 1.5B | 1.7B | 2.4B | 3.1B | 3.4B | 4B |
| Gross margin | 23.7% | 25.6% | 27.8% | 28.7% | 25.4% | 22.2% | 27.5% | 30.4% | 27.2% | 23.7% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 353.1M | 385.3M | 456.2M | 465.4M | 484.1M | 621.3M | 700M | 856.2M | 1B | 1.6B |
| Operating expenses | 449.7M | 481.6M | 575.5M | 580M | 585.1M | 752.9M | 843.9M | 1.1B | 1.3B | 1.8B |
| Operating income | 394M | 494M | 717.7M | 875M | 731.8M | 730.1M | 1.2B | 1.6B | 1.7B | 1.6B |
| Operating margin | 9.73% | 11.5% | 13.8% | 15.6% | 12.5% | 9.46% | 14.4% | 16.2% | 13.5% | 9.14% |
| Non-operating income, net | — | -22.4M | — | -3.2M | — | -24.4M | — | — | — | — |
| Pretax income | 297.5M | 364.6M | 592.6M | 741.8M | 626.1M | 601.3M | 1.1B | 1.4B | 1.4B | 1.1B |
| Income tax | 105.6M | 125.7M | 153.2M | 182M | 153.4M | 141.5M | 266M | 378.5M | 334.3M | 286.5M |
| Net income | 191.9M | 238.9M | 439.5M | 559.9M | 472.6M | 459.9M | 845.7M | 1.1B | 1.1B | 863M |
| Net margin | 4.74% | 5.58% | 8.47% | 9.95% | 8.05% | 5.96% | 9.83% | 10.6% | 8.55% | 5.08% |
| EBITDA | 508M | 616.4M | 865.6M | 1B | 908.9M | 960.8M | 1.5B | 2B | 2.1B | 2.2B |
| EPS | 2.15 | 2.65 | 4.99 | 6.78 | 5.96 | 5.75 | 10.6 | 13.9 | 14.2 | 11 |
| Diluted EPS | 2.13 | 2.59 | 4.85 | 6.62 | 5.86 | 5.63 | 10.4 | 13.7 | 14 | 10.9 |
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.5B | 2.6B | 2.8B | 2.9B | 3.1B | 3.5B | 3.7B | 3.8B | 4.6B | 4.9B | 4.9B | 5.2B |
| Cost of revenue | 1.8B | 1.9B | 2B | 2.1B | 2.2B | 2.6B | 2.7B | 2.8B | 3.7B | 3.8B | 3.7B | 3.9B |
| Gross profit | 765.4M | 739.2M | 794.2M | 805.8M | 864.3M | 905.2M | 966.4M | 989.5M | 898M | 1.2B | 1.2B | 1.3B |
| Gross margin | 30.3% | 28% | 28% | 27.5% | 27.8% | 25.8% | 26.3% | 25.8% | 19.7% | 23.7% | 24.8% | 24.5% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 231.3M | 228.3M | 225.9M | 247.2M | 278.6M | 288.4M | 278.7M | 321.5M | 606.8M | 412M | 400.8M | 422.5M |
| Operating expenses | 307M | 294.5M | 263.2M | 309.7M | 338.4M | 347.3M | 327.4M | 372.7M | 661.4M | 476.8M | 465.2M | 474.1M |
| Operating income | 366M | 348.2M | 434.3M | 394.4M | 415.1M | 423.3M | 503.1M | 474.4M | 72.2M | 503.2M | 584.9M | 617M |
| Operating margin | 14.5% | 13.2% | 15.3% | 13.5% | 13.4% | 12.1% | 13.7% | 12.4% | 1.59% | 10.2% | 11.8% | 11.9% |
| Non-operating income, net | — | — | — | — | — | — | — | — | — | — | — | — |
| Pretax income | 317.7M | 293.8M | 374.2M | 330.1M | 347.3M | 341.3M | 417.3M | 368.8M | -34.1M | 397.6M | 484.6M | 515.5M |
| Income tax | 93.4M | 76.2M | 85.4M | 86.3M | 92M | 70.5M | 98.7M | 95.6M | -4.6M | 96.8M | 128.2M | 136.2M |
| Net income | 224.3M | 217.6M | 288.8M | 243.8M | 255.3M | 270.7M | 318.6M | 273.2M | -29.5M | 300.7M | 356.4M | 379.3M |
| Net margin | 8.89% | 8.23% | 10.2% | 8.32% | 8.21% | 7.71% | 8.68% | 7.13% | -0.65% | 6.1% | 7.22% | 7.31% |
| EBITDA | 458.4M | 444.8M | 531M | 496M | 525.9M | 557.9M | 639M | 616.8M | 236.6M | 690.5M | 757.9M | 797.7M |
| EPS | 2.95 | 2.89 | 3.87 | 3.26 | 3.41 | 3.62 | 4.27 | 3.42 | -0.37 | 3.76 | 4.45 | 4.75 |
| Diluted EPS | 2.91 | 2.85 | 3.83 | 3.23 | 3.39 | 3.59 | 4.24 | 3.4 | -0.37 | 3.74 | 4.43 | 4.74 |
Annual history by fiscal year; click a table row below to chart a different metric.
Current values are trailing twelve months where available, otherwise the latest fiscal year; unreported figures show a dash.
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Market cap | 3.1B | 5.1B | 5.4B | 7.6B | 8.3B | 12.8B | 17.3B | 17.5B | 24.4B | 28.1B | 24.6B |
| Enterprise value | 4.7B | 6.8B | 7.3B | 9.6B | 10B | 15.3B | 19.3B | 20.9B | 29.1B | 34.5B | 29.7B |
| Shares outstanding | 89.1M | 90M | 88.1M | 82.6M | 79.2M | 80M | 79.8M | 76.8M | 74.7M | 78.7M | 78.7M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 16.3 | 21.5 | 12.2 | 13.6 | 17.5 | 27.9 | 20.4 | 16.4 | 23 | 32.6 | 25.1 |
| P/S | 0.77 | 1.2 | 1.04 | 1.35 | 1.41 | 1.66 | 2.01 | 1.74 | 1.97 | 1.65 | 1.29 |
| P/B | 3.82 | 5.33 | 5.53 | 7.44 | 6.28 | 7.67 | 7.96 | 8.41 | 8.32 | 5.26 | 4.32 |
| EV/EBITDA | 9.18 | 11.1 | 8.48 | 9.31 | 11 | 16 | 12.7 | 10.5 | 13.8 | 15.8 | 13.6 |
| EV/Sales | 1.15 | 1.59 | 1.41 | 1.72 | 1.71 | 1.99 | 2.25 | 2.08 | 2.35 | 2.03 | 1.55 |
| Earnings yield | 6.12% | 4.64% | 8.16% | 7.35% | 5.72% | 3.59% | 4.9% | 6.1% | 4.34% | 3.07% | 3.98% |
| FCF yield | 8.33% | 6.64% | 8.34% | 6.14% | 7.68% | 1.85% | 9.5% | 0.63% | -1.17% | -3.49% | 29% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.65 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 23.7% | 25.6% | 27.8% | 28.7% | 25.4% | 22.2% | 27.5% | 30.4% | 27.2% | 23.7% | 24.5% |
| Operating margin | 9.73% | 11.5% | 13.8% | 15.6% | 12.5% | 9.46% | 14.4% | 16.2% | 13.5% | 9.14% | 11.1% |
| Net margin | 4.74% | 5.58% | 8.47% | 9.95% | 8.05% | 5.96% | 9.83% | 10.6% | 8.55% | 5.08% | 5.24% |
| ROE | 23.4% | 24.8% | 45.1% | 54.7% | 35.9% | 27.5% | 39% | 51.3% | 36.1% | 16.1% | 18.6% |
| ROA | 3.97% | 4.46% | 8.02% | 9.52% | 7.17% | 5.75% | 8.92% | 10.3% | 7.95% | 4.67% | 5.4% |
| ROIC | 10.8% | 12.3% | 18.2% | 21.6% | 17.9% | 13.3% | 22.3% | 21.9% | 16.5% | 9.97% | 11% |
| Return on tangible assets | 13.8% | 14.3% | 28.7% | 28.1% | 17% | 12.1% | 15.8% | 20% | 17.6% | 13.2% | 13.3% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.69 | 1.65 | 1.59 | 1.52 | 1.56 | 1.63 | 1.58 | 1.6 | 1.62 | 2.3 | 2.35 |
| Quick ratio | 1.69 | 1.65 | 1.59 | 1.52 | 1.56 | 1.63 | 1.58 | 1.6 | 1.62 | 2.3 | 2.14 |
| Debt / equity | 2.78 | 2.58 | 2.54 | 2.59 | 1.97 | 1.83 | 1.36 | 1.91 | 1.96 | 1.4 | 1.35 |
| Debt / assets | 0.47 | 0.47 | 0.45 | 0.45 | 0.39 | 0.38 | 0.31 | 0.38 | 0.43 | 0.4 | 0.39 |
| Net debt / EBITDA | 3 | 2.71 | 2.26 | 1.96 | 1.95 | 2.64 | 1.35 | 1.72 | 2.24 | 2.91 | 2.51 |
| Interest coverage | 4.08 | 4.41 | 5.74 | 6.71 | 6.92 | 6.76 | 9.81 | 8.73 | 6.08 | 3.85 | 4.3 |
| Effective tax rate | 35.5% | 34.5% | 25.8% | 24.5% | 24.5% | 23.5% | 23.9% | 26.2% | 24% | 24.9% | 26.2% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 45.5 | 47.6 | 58.9 | 68.1 | 74.1 | 96.5 | 107.8 | 130.9 | 165.8 | 215.9 | 239.9 |
| EPS (basic) | 2.15 | 2.65 | 4.99 | 6.78 | 5.96 | 5.75 | 10.6 | 13.9 | 14.2 | 11 | 11 |
| EPS (diluted) | 2.13 | 2.59 | 4.85 | 6.62 | 5.86 | 5.63 | 10.4 | 13.7 | 14 | 10.9 | 12.5 |
| Book value per share | 9.22 | 10.7 | 11.1 | 12.4 | 16.6 | 20.9 | 27.2 | 27.1 | 39.2 | 67.9 | 72.7 |
| FCF per share | 2.93 | 3.79 | 5.09 | 5.66 | 8.01 | 2.96 | 20.5 | 1.42 | -3.81 | -12.5 | -11.6 |
| Cash per share | 8.49 | 9.14 | 5.91 | 7.46 | 10.3 | 6.44 | 11.1 | 7.05 | 13.5 | 14.2 | 36.1 |
| Capex per share | 0 | 0 | 0 | 0 | — | — | — | — | — | 7.25 | 8.49 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 0% | 0% | 0% | 0% | — | — | — | — | — | 3.36% | 3.46% |
| Capex / operating cash flow | 0% | 0% | 0% | 0% | — | — | — | — | — | -138.6% | -269.3% |
| Payout ratio | 46.4% | 37.8% | 20.1% | 14.8% | 16.7% | 17.4% | 9.44% | 8.65% | 8.48% | 10.9% | 9.62% |
| Dividend yield | 2.84% | 1.76% | 1.64% | 1.08% | 0.96% | 0.63% | 0.46% | 0.53% | 0.37% | 0.34% | 0.38% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 14, 2026 | $0.30 |
| May 21, 2026 | $0.30 |
| Mar 10, 2026 | $0.30 |
| Nov 13, 2025 | $0.30 |
| Aug 15, 2025 | $0.30 |
| — |
| FY21 | — | $5.75 | — | — | $7.7B | — |
| FY20 | — | $5.96 | — | — | $5.9B | — |
| FY19 | — | $6.78 | — | — | $5.6B | — |
| FY18 | — | $4.99 | — | — | $5.2B | — |
| FY17 | — | $2.65 | — | — | $4.3B | — |
| FY16 | — | $2.15 | — | — | $4B | — |
| Period | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $2.5B | $2.6B | $2.8B | $2.9B | $3.1B | $3.5B | $3.7B | $3.8B | $4.6B | $4.9B | $4.9B | $5.2B |
| YoY change | +16.6% | +13.3% | +17.2% | +18.8% | +23.2% | +32.9% | +29.6% | +30.8% | +46.4% | +40.4% | +34.6% | +35.2% |
What the company owns (left stack) against what it owes plus shareholders' equity (right stack). The two stacks should match — that's the balance.
Click a row to chart it; unreported figures show a dash.
| Period | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 756.1M | 822.5M | 520.8M | 616.2M | 818.4M | 514.9M | 884.3M | 541.8M | 1B | 1.1B |
| Receivables | 516.3M | 540.4M | 579.7M | 611.6M | 502.4M | 681.4M | 617.8M | 638.7M | 710.4M | 874.1M |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 2.5B | 2.6B | 2.7B | 2.9B | 3.5B | 4.5B | 5.7B | 5.7B | 6.8B | 9.2B |
| Property, plant & equipment | 281.4M | 306.7M | 355.5M | 527.6M | 576.9M | 646M | 765M | 919M | 1.2B | 1.5B |
| Goodwill & intangibles | 3.4B | 3.7B | 3.9B | 3.9B | 3.8B | 4.2B | 4.1B | 5.1B | 7.3B | 12B |
| Total assets | 4.8B | 5.4B | 5.5B | 5.9B | 6.6B | 8B | 9.5B | 10.4B | 13.3B | 18.5B |
| Accounts payable | 950.1M | 1.1B | 1.1B | 1.2B | 1.9B | 2.3B | 3.3B | 2.9B | 2.6B | 3.3B |
| Short-term debt | — | 0 | 0 | 45M | 0 | 90M | 0 | 280M | 1B | 79M |
| Total current liabilities | 1.5B | 1.6B | 1.7B | 1.9B | 2.2B | 2.7B | 3.6B | 3.6B | 4.2B | 4B |
| Long-term debt | 2.3B | 2.5B | 2.5B | 2.6B | 2.6B | 3B | 2.9B | 3.7B | 4.7B | 7.4B |
| Total liabilities | 4B | 4.4B | 4.5B | 4.9B | 5.3B | 6.3B | 7.3B | 8.3B | 10.4B | 13.1B |
| Shareholders' equity | 821M | 965M | 974.1M | 1B | 1.3B | 1.7B | 2.2B | 2.1B | 2.9B | 5.3B |
| Total debt | 2.3B | 2.5B | 2.5B | 2.6B | 2.6B | 3.1B | 2.9B | 4B | 5.7B | 7.5B |
| Net debt | 1.5B | 1.7B | 2B | 2.1B | 1.8B | 2.6B | 2.1B | 3.5B | 4.8B | 6.4B |
What the company owns (left stack) against what it owes plus shareholders' equity (right stack). The two stacks should match — that's the balance.
Click a row to chart it; unreported figures show a dash.
| Period | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 835.4M | 541.8M | 1.1B | 1.4B | 1.6B | 1B | 1.4B | 4.3B | 1.5B | 1.1B | 1.1B | 1.5B |
| Receivables | 622.1M | 638.7M | 694.7M | 638.4M | 675.8M | 710.4M | 726M | 840M | 859.1M | 874.1M | 966.5M | 1.2B |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 5.1B | 5.7B | 6.2B | 6.3B | 6.6B | 6.8B | 7.3B | 10.6B | 8.8B | 9.2B | 9.3B | 9.9B |
| Property, plant & equipment | 978.4M | 919M | 1.1B | 1.2B | 1.3B | 1.2B | 1.4B | 1.4B | 1.5B | 1.5B | 1.7B | 1.8B |
| Goodwill & intangibles | 4.8B | 5.1B | 5.1B | 5.3B | 5.3B | 7.3B | 7.6B | 7.7B | 12B | 12B | 12.1B | 12.2B |
| Total assets | 9.5B | 10.4B | 11B | 11.5B | 11.9B | 13.3B | 14B | 17.5B | 18B | 18.5B | 18.8B | 19.8B |
| Accounts payable | 2.5B | 2.9B | 3B | 2.6B | 2.7B | 2.6B | 2.8B | 2.9B | 3B | 3.3B | 3.2B | 3.7B |
| Short-term debt | 412M | 280M | 401M | — | — | 1B | — | — | 344M | 79M | — | 276M |
| Total current liabilities | 3.3B | 3.6B | 3.9B | 3.1B | 3.2B | 4.2B | 3.4B | 3.5B | 3.9B | 4B | 3.9B | 4.7B |
| Long-term debt | 2.9B | 3.7B | 3.7B | 4.7B | 4.7B | 4.7B | 6B | 7.3B | 7.4B | 7.4B | 7.4B | 7.4B |
| Total liabilities | 7.4B | 8.3B | 8.7B | 9B | 9.2B | 10.4B | 10.8B | 12.4B | 13B | 13.1B | 13.1B | 14B |
| Shareholders' equity | 2.1B | 2.1B | 2.3B | 2.5B | 2.8B | 2.9B | 3.1B | 5.1B | 5B | 5.3B | 5.7B | 5.8B |
| Total debt | 3.4B | 4B | 4.1B | 4.7B | 4.7B | 5.7B | 6B | 7.3B | 7.7B | 7.5B | 7.4B | 7.7B |
| Net debt | 2.6B | 3.5B | 3B | 3.4B | 3.2B | 4.8B | 4.7B | 3.2B | 6.4B | 6.4B | 6.4B | 6.4B |
Cash from operations, what's left after capex, and what went back to shareholders. Bars below the line are cash going out.
Click a row to chart it; unreported figures show a dash.
| Period | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 191.9M | 238.9M | 439.5M | 559.9M | 472.6M | 459.9M | 845.7M | 1.1B | 1.1B | 863M |
| Depreciation & amortization | 114M | 122.4M | 147.9M | 161.1M | 177.1M | 230.7M | 287.4M | 354.2M | 443.8M | 630M |
| Stock-based compensation | 24.9M | 28.5M | 29.2M | 32.9M | 34M | 44.2M | 52.6M | 68.7M | 91.8M | 79.4M |
| Change in working capital | 8.9M | -7.6M | -176.6M | -227.4M | 23.8M | -519.3M | 657.4M | -1.2B | -1.7B | -2.6B |
| Operating cash flow | 331.1M | 368.7M | 447.7M | 501.1M | 676.5M | 229.6M | 1.8B | 261.7M | -175M | -411.4M |
| Capital expenditure | 0 | 12K | 0 | 0 | — | — | — | — | — | -570.4M |
| Investing cash flow | 2.4M | -325.8M | -29.1M | -24.6M | -32M | -242.7M | -69.8M | -456.9M | -1B | -2.4B |
| Dividends paid | -89.1M | -90.3M | -88.4M | -82.6M | -79.1M | -80.1M | -79.8M | -92.2M | -89.7M | -94.4M |
| Share repurchases | -25M | -113.7M | -417.9M | -500.4M | -150M | -90M | -325M | -1.1B | -170.1M | -100M |
| Financing cash flow | -134.2M | -33M | -534.9M | -528.4M | -350.4M | 326.9M | -623M | -227.2M | 1.4B | 3.1B |
| Net change in cash | 199.2M | 10M | -116.2M | -51.9M | 294.1M | 313.8M | 1.1B | -422.4M | 193.7M | 355.3M |
| Free cash flow | 261.3M | 341.4M | 448.9M | 467.5M | 634.4M | 237.1M | 1.6B | 109.3M | -284.9M | -981.8M |
Cash from operations, what's left after capex, and what went back to shareholders. Bars below the line are cash going out.
Click a row to chart it; unreported figures show a dash.
| Period | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 224.3M | 217.6M | 288.8M | 243.8M | 255.3M | 270.7M | 318.6M | 273.2M | -29.5M | 300.7M | 356.4M | 379.3M |
| Depreciation & amortization | 92.4M | 96.6M | 96.7M | 101.6M | 110.8M | 134.6M | 135.9M | 142.3M | 164.4M | 187.4M | 173M | 180.7M |
| Stock-based compensation | 16.5M | 16.1M | 23.3M | 20.6M | 21M | 26.8M | 19.2M | 20.3M | 19.4M | 20.4M | 23.1M | 23.6M |
| Change in working capital | -225.6M | -226.7M | -77.5M | -655.6M | -279.5M | -709.5M | -219.6M | -353.6M | -2B | -7M | -409.9M | -371M |
| Operating cash flow | 111.1M | 64.1M | 343.1M | -262.5M | 115.5M | -372.6M | 271M | 193.3M | -1.7B | 785M | 290.4M | 401.9M |
| Capital expenditure | — | — | — | — | — | — | — | -137M | -142.2M | -171.7M | -165.8M | -199.4M |
| Investing cash flow | -61.3M | -95.8M | -8.9M | -117.4M | -34.1M | -859.6M | -78.3M | -248.9M | -1.7B | -251.1M | -309.2M | -302.2M |
| Dividends paid | -22.8M | -22.6M | -22.4M | -22.4M | -22.4M | -22.5M | -22.4M | -24M | -24M | -24M | -24.1M | -24M |
| Share repurchases | -250M | -225M | -70M | 0 | 0 | -100.1M | -100.2M | 240K | 0 | 0 | 0 | -309.5M |
| Financing cash flow | -158.6M | 360.2M | -58.8M | 551.5M | -27.8M | 923.8M | 22.5M | 1.4B | 316.3M | -302.9M | -132.7M | -78.9M |
| Net change in cash | -108.8M | 328.5M | 275.4M | 171.7M | 53.5M | -308.4M | 215.2M | 1.3B | -3.1B | 231M | -151.5M | 20.9M |
| Free cash flow | 78.1M | 36.7M | 304.9M | -307.8M | 62.3M | -344.3M | 220.3M | 56.3M | -1.9B | 613.3M | 124.6M | 202.5M |
| May 30, 2025 | $0.30 |
| Mar 11, 2025 | $0.30 |
| Nov 14, 2024 | $0.30 |